[IWCITY] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
21-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 22.81%
YoY- 582.24%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 25,378 21,775 13,711 64,485 43,455 27,361 13,675 50.95%
PBT 833 544 265 1,428 951 781 414 59.31%
Tax 213 225 240 -179 66 -435 -213 -
NP 1,046 769 505 1,249 1,017 346 201 200.00%
-
NP to SH 1,046 769 505 1,249 1,017 346 201 200.00%
-
Tax Rate -25.57% -41.36% -90.57% 12.54% -6.94% 55.70% 51.45% -
Total Cost 24,332 21,006 13,206 63,236 42,438 27,015 13,474 48.23%
-
Net Worth 464,162 454,991 448,187 487,533 481,379 491,319 475,699 -1.62%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 464,162 454,991 448,187 487,533 481,379 491,319 475,699 -1.62%
NOSH 653,750 640,833 631,250 686,666 677,999 691,999 670,000 -1.62%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.12% 3.53% 3.68% 1.94% 2.34% 1.26% 1.47% -
ROE 0.23% 0.17% 0.11% 0.26% 0.21% 0.07% 0.04% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.88 3.40 2.17 9.39 6.41 3.95 2.04 53.44%
EPS 0.16 0.12 0.08 0.19 0.15 0.05 0.03 204.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.71 0.71 0.71 0.71 0.71 0.71 0.00%
Adjusted Per Share Value based on latest NOSH - 646,666
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.76 2.36 1.49 7.00 4.72 2.97 1.48 51.44%
EPS 0.11 0.08 0.05 0.14 0.11 0.04 0.02 211.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5039 0.494 0.4866 0.5293 0.5226 0.5334 0.5164 -1.61%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.30 1.53 1.68 0.53 0.41 0.35 0.14 -
P/RPS 33.49 45.03 77.35 5.64 6.40 8.85 6.86 187.50%
P/EPS 812.50 1,275.00 2,100.00 291.38 273.33 700.00 466.67 44.67%
EY 0.12 0.08 0.05 0.34 0.37 0.14 0.21 -31.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.15 2.37 0.75 0.58 0.49 0.20 336.88%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 29/08/07 24/05/07 21/02/07 21/11/06 18/08/06 19/05/06 -
Price 1.14 1.40 1.35 1.04 0.54 0.53 0.34 -
P/RPS 29.37 41.20 62.15 11.07 8.43 13.40 16.66 45.88%
P/EPS 712.50 1,166.67 1,687.50 571.76 360.00 1,060.00 1,133.33 -26.59%
EY 0.14 0.09 0.06 0.17 0.28 0.09 0.09 34.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.97 1.90 1.46 0.76 0.75 0.48 123.90%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment